Income statement (kDKK)
| 2020 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 122.98 | -33.85 |
| EBIT | - 122.98 | -33.85 |
| Other financial expenses | -0.04 | -1.44 |
| Pre-tax profit | - 123.02 | -35.29 |
| Net earnings | - 123.02 | -35.29 |
Assets (kDKK)
| 2020 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 1.21 | 16.26 |
| Current other receivables | 8.75 | 0.04 |
| Short term receivables total | 9.96 | 16.30 |
| Cash and bank deposits | 175.52 | 135.39 |
| Cash and cash equivalents | 175.52 | 135.39 |
| Balance sheet total (assets) | 185.48 | 151.69 |
Equity and liabilities (kDKK)
| 2020 | 2022 | |
|---|---|---|
| Share capital | 62.50 | 62.50 |
| Retained earnings | 237.50 | 114.48 |
| Profit of the financial year | - 123.02 | -35.29 |
| Shareholders equity total | 176.98 | 141.69 |
| Non-current liabilities total | ||
| Current trade creditors | 8.50 | 10.00 |
| Current liabilities total | 8.50 | 10.00 |
| Balance sheet total (liabilities) | 185.48 | 151.69 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.